| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 154 925.00 | | 154 925.00 | 154 925.00 |
AR Technical installations, industrial equipment and tools | 382 738.00 | 104 628.00 | 278 110.00 | 382 738.00 |
AT Other tangible assets | 12 400.00 | 12 400.00 | | 12 400.00 |
BH Other financial assets | 2 358.00 | | 2 358.00 | 2 358.00 |
BJ TOTAL (I) | 552 421.00 | 117 028.00 | 435 393.00 | 552 421.00 |
BT Goods | 7 586.00 | | 7 586.00 | 7 586.00 |
BX Customers and related accounts | 323 965.00 | 5 836.00 | 318 129.00 | 323 965.00 |
BZ Other receivables | 133 943.00 | | 133 943.00 | 133 943.00 |
CF Cash and cash equivalents | 299 848.00 | | 299 848.00 | 299 848.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 765 342.00 | 5 836.00 | 759 506.00 | 765 342.00 |
CO Grand total (0 to V) | 1 317 763.00 | 122 864.00 | 1 194 899.00 | 1 317 763.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 197 500.00 | 197 500.00 | | 197 500.00 |
DD Legal reserve (1) | 19 750.00 | 19 750.00 | | 19 750.00 |
DH Retained earnings | 186 952.00 | 57 171.00 | | 186 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 408 941.00 | 129 781.00 | | 408 941.00 |
DL TOTAL (I) | 813 143.00 | 404 202.00 | | 813 143.00 |
DX Trade payables and related accounts | 158 963.00 | 56 314.00 | | 158 963.00 |
DY Tax and social security liabilities | 222 793.00 | 43 769.00 | | 222 793.00 |
EA Other liabilities | | 81.00 | | |
EC TOTAL (IV) | 381 756.00 | 100 164.00 | | 381 756.00 |
EE Grand total (I to V) | 1 194 899.00 | 504 366.00 | | 1 194 899.00 |
EG Accrued income and payables due within one year | 381 756.00 | 100 164.00 | | 381 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 446 985.00 | 408 015.00 | 1 855 000.00 | 1 446 985.00 |
FJ Net sales | 1 446 985.00 | 408 015.00 | 1 855 000.00 | 1 446 985.00 |
FR Total operating income (I) | | | 1 855 000.00 | |
FW Other purchases and external expenses | | | 750 881.00 | |
FX Taxes, duties, and similar payments | | | 47 989.00 | |
FY Salaries and Wages | | | 235 369.00 | |
FZ Social Security Contributions | | | 101 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 117 028.00 | |
GF Total Operating Expenses (II) | | | 1 252 476.00 | |
GG - OPERATING RESULT (I - II) | | | 602 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 602 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 19 873.00 | | |
HH Total exceptional expenses (VIII) | | 19 873.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -19 873.00 | | |
HK Income tax | 193 583.00 | 8 785.00 | | 193 583.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 855 000.00 | 548 675.00 | | 1 855 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 446 059.00 | 418 894.00 | | 1 446 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 408 941.00 | 129 781.00 | | 408 941.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 169 683.00 | 382 738.00 | | 169 683.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 358.00 | |
I4 DECREASES Grand Total | | | 552 421.00 | |
IO DECREASES Total including other intangible assets | | | 154 925.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 395 138.00 | |
KD ACQUISITIONS Total including other intangible assets | 154 925.00 | | | 154 925.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 400.00 | 382 738.00 | | 12 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 358.00 | | | 2 358.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 783.00 | 117 028.00 | | 31 783.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 783.00 | 117 028.00 | | 31 783.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 230.00 | 2 606.00 | | 3 230.00 |
7B Total provisions for depreciation | 3 230.00 | 2 606.00 | | 3 230.00 |
7C Grand total | 3 230.00 | 2 606.00 | | 3 230.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 158 963.00 | 158 963.00 | | 158 963.00 |
8C Staff and Related Accounts | 12 244.00 | 12 244.00 | | 12 244.00 |
8D Social Security and Other Social Organizations | 1 604.00 | 1 604.00 | | 1 604.00 |
8E Income Taxes | 193 583.00 | 193 583.00 | | 193 583.00 |
UT Other financial assets | 2 358.00 | 2 358.00 | | 2 358.00 |
UX Other trade receivables | 304 967.00 | | | 304 967.00 |
VA Doubtful or disputed receivables | 18 998.00 | | | 18 998.00 |
VB VAT | 31 752.00 | | | 31 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 075.00 | 358 075.00 | | 358 075.00 |
VW VAT | 15 362.00 | 15 362.00 | | 15 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 381 756.00 | 381 756.00 | | 381 756.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 43 620.00 | | | 43 620.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 650.00 | | | 3 650.00 |
ST Other accounts | 139 441.00 | | | 139 441.00 |
XQ Rental, rental and co-ownership charges | 11 026.00 | | | 11 026.00 |
YT Subcontracting | 353 658.00 | | | 353 658.00 |
YU External personnel | 174 582.00 | | | 174 582.00 |
YV Retrocessions of fees, commissions and brokerage | 68 524.00 | | | 68 524.00 |
YW Business tax | 4 369.00 | | | 4 369.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 47 989.00 | | | 47 989.00 |
YY Amount of VAT collected | 289 397.00 | | | 289 397.00 |
YZ Total deductible VAT on goods and services | 135 158.00 | | | 135 158.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 750 881.00 | | | 750 881.00 |
